Ms. Smith's Ranch
How we got $991K
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 31% since 2020Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| MS. SMITH'S RANCH this business | $2.1M | — |
| OVERSTREET RANCH LLC Keota · 1 employees | $501K | 11.7 mi |
| JENNICOURT CATTLE LLC Muldrow · 1 employees | $1.0M | 12.0 mi |
| DEWAYNE JILES Sallisaw · 1 employees | $522K | 15.1 mi |
| LOOMIS CATTLE FARM INC. Muldrow · 2 employees | $1.3M | 16.7 mi |
| FRENCH RANCH INC Cameron · 5 employees | $2.4M | 17.0 mi |
| C4 TRANSPORT LLC Sallisaw · 3 employees | $1.9M | 17.1 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.5M |
| Estimate: the two combined (geometric mean) | $2.1M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $330K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $991K |
| Multiple for this size and industry | 3× |
| Value range | $522K – $1.4M |
| Revenue range | $1.4M – $2.4M |
| EBITDA range | $217K – $377K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112111) |
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: approximate sector default. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
People & advisors
Advisors
- BankingFirstar BankPPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| Firstar Bank PPP 2020 | All 380 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 7/17/2020 | first | $27K | 6 |
About Ms. Smith's Ranch
Ms. Smith's Ranch is an agriculture, forestry, fishing company in Muldrow, Oklahoma. Its estimated annual revenue is about $2.1M, with roughly $330K of EBITDA. It has about 6 employees. Its estimated business value is $991K (likely range $522K–$1.4M).
Common questions
- Who owns Ms. Smith's Ranch?
- The owner of Ms. Smith's Ranch isn't in public records we've found yet. If you own or run the business, you can add or correct its details on SeeBITDA.
- How much revenue does Ms. Smith's Ranch make?
- SeeBITDA estimates Ms. Smith's Ranch's annual revenue at about $2.1M (likely between $1.4M and $2.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Ms. Smith's Ranch worth?
- About $991K, roughly 3× its estimated EBITDA of $330K, typical for a agriculture, forestry, fishing company its size. Likely range: $522K–$1.4M.
- How many employees does Ms. Smith's Ranch have?
- About 6, as reported on its PPP loan.